Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ØJENLÆGERNES CENTER AARHUS ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.7% 0.7%   Bankruptcy risk   3.4% 2.2% 1.4% 0.8% 1.4% 1.2% 6.0% 5.9%   Credit score (0-100)   55 67 78 90 77 79 39 39   Credit rating   BBB BBB A AA A A BBB BBB   Credit limit (kDKK)   -0.0 0.0 46.3 543.1 29.6 317.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,298 2,712 5,089 4,903 6,046 14,141 0.0 0.0   EBITDA   505 830 3,095 2,859 2,423 5,013 0.0 0.0   EBIT   208 482 2,731 2,408 1,359 4,481 0.0 0.0   Pre-tax profit (PTP)   205.0 446.0 2,708.0 2,382.4 1,292.5 4,459.7 0.0 0.0   Net earnings   160.0 345.0 2,071.0 1,853.6 1,002.5 3,446.6 0.0 0.0   Pre-tax profit without non-rec. items   205 446 2,708 2,382 1,293 4,460 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   1,414 1,870 2,309 1,991 220 1,559 0.0 0.0   Shareholders equity total   -2,715 129 2,199 4,052 1,555 4,702 4,622 4,622   Interest-bearing liabilities   4,974 2,480 1,156 583 0.0 1.8 0.0 0.0   Balance sheet total (assets)   2,493 3,542 4,943 7,076 4,349 7,797 4,622 4,622   Net Debt   4,857 1,468 -1,070 -374 -2,706 -1,998 -4,622 -4,622     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   1,298 2,712 5,089 4,903 6,046 14,141 0.0 0.0   Gross profit growth   45.9% 108.9% 87.6% -3.7% 23.3% 133.9% -100.0% 0.0%   Employees   4 4 5 5 5 13 0 0   Employee growth %   0.0% 0.0% 25.0% 0.0% 0.0% 160.0% -100.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   2,493 3,542 4,943 7,076 4,349 7,797 4,622 4,622   Balance sheet change%   50.1% 42.1% 39.6% 43.1% -38.5% 79.3% -40.7% 0.0%   Added value   505.0 830.0 3,095.0 2,858.6 1,809.3 5,013.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   502 108 75 -769 -2,835 807 -1,559 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   16.0% 17.8% 53.7% 49.1% 22.5% 31.7% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   4.3% 11.0% 64.4% 40.1% 23.8% 73.8% 0.0% 0.0%   ROI %   4.5% 12.7% 89.7% 58.4% 42.0% 139.9% 0.0% 0.0%   ROE %   7.7% 26.3% 177.9% 59.3% 35.8% 110.2% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   -52.1% 3.6% 44.5% 57.3% 35.8% 60.3% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   961.8% 176.9% -34.6% -13.1% -111.7% -39.9% 0.0% 0.0%   Gearing %   -183.2% 1,922.5% 52.6% 14.4% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.1% 1.0% 1.3% 2.9% 22.7% 2,376.5% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.2 0.5 1.0 2.2 1.4 1.5 0.0 0.0   Current Ratio   0.2 0.5 1.0 2.2 1.5 1.9 0.0 0.0   Cash and cash equivalent   117.0 1,012.0 2,226.0 957.5 2,706.2 2,000.1 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -4,267.0 -1,849.0 -99.0 2,667.5 1,363.6 2,895.6 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   126 208 619 572 362 386 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   126 208 619 572 485 386 0 0   EBIT / employee   52 121 546 482 272 345 0 0   Net earnings / employee   40 86 414 371 201 265 0 0